| Ingresos TV | $216K |
| Bonus TV por Posición | $85K |
| Ingresos por partido | $1.5M |
| Patrocinio | $427K |
| Merchandising | $5.6M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $86K |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.2M |
| Salarios personal | $64K |
| Amortización de Fichajes | $141K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.4M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Apr 2028 | $7.9M | $5.8M | $2.1M | $22.6M |
| Mar 2028 | $7.8M | $5.6M | $2.1M | $20.3M |
| Feb 2028 | $8.1M | $5.9M | $2.2M | $18.0M |
| Jan 2028 | $8.7M | $5.1M | $3.7M | $21.5M |
| Dec 2027 | $9.1M | $5.6M | $3.5M | $17.9M |
| Nov 2027 | $8.7M | $5.3M | $3.3M | $14.3M |
| Oct 2027 | $8.3M | $6.9M | $1.4M | $10.9M |
| Sep 2027 | $7.4M | $6.4M | $1.1M | $9.5M |
| Aug 2027 | $9.0M | $4.5M | $4.6M | $37.1M |
| Jul 2027 | $9.5M | $5.4M | $4.1M | $32.5M |
| Jun 2027 | $8.9M | $5.5M | $3.3M | $28.4M |
| May 2027 | $8.1M | $5.7M | $2.4M | $25.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $2.4M |
| Beacon Telecom | $2.7M |